[MKH] QoQ Quarter Result on 31-Dec-2011 [#1]

Stock
[MKH] MKH BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -2.72%
YoY- 141.09%
Quarter Report
Latest QR
Upcoming QR
MKH's Result
MKH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 179,886 138,964 115,453 121,621 124,834 91,031 74,414 79.83%
PBT 38,791 20,006 19,627 21,663 19,592 9,072 10,050 145.45%
Tax -8,882 -5,866 -4,364 -5,521 -3,052 -2,489 -2,252 149.00%
NP 29,909 14,140 15,263 16,142 16,540 6,583 7,798 144.42%
-
NP to SH 30,296 14,671 15,915 16,527 16,989 6,519 7,652 149.64%
-
Tax Rate 22.90% 29.32% 22.23% 25.49% 15.58% 27.44% 22.41% -
Total Cost 149,977 124,824 100,190 105,479 108,294 84,448 66,616 71.52%
-
Net Worth 581,879 756,837 814,661 748,342 529,282 696,950 688,415 -10.57%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 14,546 - - - 13,232 - - -
Div Payout % 48.02% - - - 77.89% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 581,879 756,837 814,661 748,342 529,282 696,950 688,415 -10.57%
NOSH 290,939 291,091 290,950 264,432 264,641 264,999 264,775 6.46%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 16.63% 10.18% 13.22% 13.27% 13.25% 7.23% 10.48% -
ROE 5.21% 1.94% 1.95% 2.21% 3.21% 0.94% 1.11% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 61.83 47.74 39.68 45.99 47.17 34.35 28.10 68.92%
EPS 10.22 5.04 5.47 6.25 5.84 2.46 2.89 131.58%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.00 2.60 2.80 2.83 2.00 2.63 2.60 -16.00%
Adjusted Per Share Value based on latest NOSH - 264,432
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.11 24.04 19.97 21.04 21.59 15.74 12.87 79.82%
EPS 5.24 2.54 2.75 2.86 2.94 1.13 1.32 150.08%
DPS 2.52 0.00 0.00 0.00 2.29 0.00 0.00 -
NAPS 1.0064 1.309 1.409 1.2943 0.9154 1.2054 1.1907 -10.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.23 2.01 1.74 1.49 1.22 1.46 1.54 -
P/RPS 3.61 4.21 4.38 3.24 2.59 4.25 5.48 -24.23%
P/EPS 21.42 39.88 31.81 23.84 19.00 59.35 53.29 -45.44%
EY 4.67 2.51 3.14 4.19 5.26 1.68 1.88 83.11%
DY 2.24 0.00 0.00 0.00 4.10 0.00 0.00 -
P/NAPS 1.12 0.77 0.62 0.53 0.61 0.56 0.59 53.13%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 25/08/11 30/05/11 -
Price 2.23 2.48 2.08 1.81 1.37 1.35 1.54 -
P/RPS 3.61 5.19 5.24 3.94 2.90 3.93 5.48 -24.23%
P/EPS 21.42 49.21 38.03 28.96 21.34 54.88 53.29 -45.44%
EY 4.67 2.03 2.63 3.45 4.69 1.82 1.88 83.11%
DY 2.24 0.00 0.00 0.00 3.65 0.00 0.00 -
P/NAPS 1.12 0.95 0.74 0.64 0.69 0.51 0.59 53.13%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment